Property Price

HK$

Loan %

HK$

樓價$1,000萬以下，銀行按揭最高成數為90% (首置客)或80% (非首置客)

Term

Year

Interest Rate

Advance Calc. - Affordability Calc.

Other Monthly Payment

HK$

Monthly Income

HK$

Calculate

Advance Calc. - Step-up Interest Calc.

Range

Inc

Listing Table

Total Expense HK$15,261,275

Monthly Payment
$49,254

Down Payment

$-2,800,000

Total Loan

$10,800,000

Total int. paid

$6,931,275

Stamp Duty

$240,000

Other

$90,000

Budget of property purchase

HK$-2,470,000

Base on DTI ratio

$98,507

Budget of property purchase

HK$-2,470,000

Down Payment

$-2,800,000
Stamp Duty

$240,000
- AVD
  
  $240,000
Legal fee

$ 10,000
Agency Commission

$80,000
Mort. Insurance

Not applicable

Min. Monthly Income Requirement

Base on DTI ratio

$98,507

Repayment Schedule Clear

Disclaimer

This calculator is only applicable to the first residential property for personal use, with primary income derived from Hong Kong, and without other mortgages or guaranteed mortgages. The property purchased is intended for self-occupation. The above calculation results are for reference purposes only; we do not guarantee or make any representations regarding the accuracy, completeness, and/or suitability for any particular purpose of such information. For detailed calculations, please refer to the latest announcements/approvals from the Hong Kong Monetary Authority, mortgage companies, the Inland Revenue Department, and financial institutions. The information provided herein is solely for simulation purposes. The implied value data on this webpage are hypothetical and not applicable to individual circumstances. Please consult a relevant financial advisor before using and relying on such data. The data results on this webpage are for simulation reference only, and their accuracy is not guaranteed.

Recommended properties

Shatin DRAGONS RANGE COURT A

thumb_up

DRAGONS RANGE COURT A

663 ft²

@12,896

local_fire_department HIT

Sale$8.55 M

663 ft²

@12,896

Sale$8.55 M

local_fire_department HIT

Ma On Shan BAYSHORE TWR BLK 05

thumb_up

BAYSHORE TWR BLK 05

550 ft²

@14,545

GFA

739 ft²

@10,825

local_fire_department HIT pets Pet Friendly

Sale$8 M

550 ft²

@14,545

GFA

739 ft²

@10,825

Sale$8 M

local_fire_department HIT pets Pet Friendly

Fanling DAWNING VIEWS BLK 11

thumb_up

DAWNING VIEWS BLK 11

616 ft²

@12,175

GFA

868 ft²

@8,641

local_fire_department HIT real_estate_agent Rare verified 首置必買

Sale$7.5 M

616 ft²

@12,175

GFA

868 ft²

@8,641

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare verified 首置必買

Ma On Shan LAKE SILVER TWR 02

thumb_up

LAKE SILVER TWR 02

604 ft²

@14,901

GFA

792 ft²

@11,364

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Sale$9 M

604 ft²

@14,901

GFA

792 ft²

@11,364

Sale$9 M

local_fire_department HIT hotel_class King local_offer Good Catch verified 首置必買

Shatin GREENVIEW GDN

thumb_up

GREENVIEW GDN

688 ft²

@11,628

GFA

852 ft²

@9,390

local_fire_department HIT local_offer Good Catch

Sale$8 M

688 ft²

@11,628

GFA

852 ft²

@9,390

Sale$8 M

local_fire_department HIT local_offer Good Catch

Ma On Shan DOUBLE COVE PH 02 STARVIEW BLK 18

thumb_up

DOUBLE COVE PH 02 STARVIEW BLK 18

497 ft²

@14,588

directions_run Sale

Sale$7.25 M

497 ft²

@14,588

Sale$7.25 M

directions_run Sale

Shatin THE PAVILIA FARM I TWR 03B

thumb_up

PAVILIA FARM I TWR 03B

327 ft²

@22,936

local_fire_department HIT hotel_class King

Sale$7.5 M

327 ft²

@22,936

Sale$7.5 M

local_fire_department HIT hotel_class King

Shatin DRAGONS

thumb_up

DRAGONS

665 ft²

@11,278

local_fire_department HIT real_estate_agent Rare

Sale$7.5 M

665 ft²

@11,278

Sale$7.5 M

local_fire_department HIT real_estate_agent Rare

Ma On Shan SUNSHINE CITY

thumb_up

SUNSHINE CITY BLK M

618 ft²

@14,045

GFA

832 ft²

@10,433

local_fire_department HIT local_offer Good Catch vpn_key Key

Sale$8.68 M

618 ft²

@14,045

GFA

832 ft²

@10,433

Sale$8.68 M

local_fire_department HIT local_offer Good Catch vpn_key Key

Ma On Shan BAYSHORE

thumb_up

BAYSHORE

424 ft²

@17,689

GFA

573 ft²

@13,089

local_fire_department HIT verified 首置必買

Sale$7.5 M

424 ft²

@17,689

GFA

573 ft²

@13,089

Sale$7.5 M

local_fire_department HIT verified 首置必買

Ma On Shan MARBELLA BLK A

thumb_up

MARBELLA BLK A

729 ft²

@11,660

GFA

953 ft²

@8,919

local_fire_department HIT

Sale$8.5 M

729 ft²

@11,660

GFA

953 ft²

@8,919

Sale$8.5 M

local_fire_department HIT

Shatin HA WO CHE TSUEN

thumb_up

HA WO CHE TSUEN

GFA

700 ft²

@10,286

real_estate_agent Rare

Sale$7.2 M

GFA

700 ft²

@10,286

Sale$7.2 M

real_estate_agent Rare

Interest Rate	15Year	20Year	25Year	30Year
1.000	$64,637	$49,669	$40,702	$34,737
1.500	$67,040	$52,115	$43,193	$37,273
2.000	$69,499	$54,635	$45,776	$39,919
2.500	$72,013	$57,230	$48,451	$42,673
3.000	$74,583	$59,897	$51,215	$45,533
3.500	$77,207	$62,636	$54,067	$48,497
3.625	$77,872	$63,332	$54,794	$49,254
4.000	$79,886	$65,446	$57,006	$51,561
4.500	$82,619	$68,326	$60,030	$54,722
5.000	$85,406	$71,275	$63,136	$57,977
5.500	$88,245	$74,292	$66,321	$61,321
6.000	$91,137	$77,375	$69,585	$64,751

Monthly Payment$49,254

Term

30Year

Loan amount

$10,800,000

Total int. paid

$6,931,275

Total Loan and Interest

$17,731,275

第1年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
1	$32,625	$16,629	$49,254	$10,783,371
2	$32,575	$16,679	$49,254	$10,766,693
3	$32,524	$16,729	$49,254	$10,749,964
4	$32,474	$16,780	$49,254	$10,733,184
5	$32,423	$16,830	$49,254	$10,716,353
6	$32,372	$16,881	$49,254	$10,699,472
7	$32,321	$16,932	$49,254	$10,682,540
8	$32,270	$16,983	$49,254	$10,665,557
9	$32,219	$17,035	$49,254	$10,648,522
10	$32,167	$17,086	$49,254	$10,631,436
11	$32,116	$17,138	$49,254	$10,614,298
12	$32,064	$17,190	$49,254	$10,597,109

第1年供款共

$591,042

第1年利息

$388,151

第1年共還本金

$202,891

第2年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
13	$32,012	$17,241	$49,254	$10,579,867
14	$31,960	$17,294	$49,254	$10,562,574
15	$31,908	$17,346	$49,254	$10,545,228
16	$31,855	$17,398	$49,254	$10,527,830
17	$31,803	$17,451	$49,254	$10,510,379
18	$31,750	$17,503	$49,254	$10,492,876
19	$31,697	$17,556	$49,254	$10,475,319
20	$31,644	$17,609	$49,254	$10,457,710
21	$31,591	$17,663	$49,254	$10,440,047
22	$31,538	$17,716	$49,254	$10,422,331
23	$31,484	$17,769	$49,254	$10,404,562
24	$31,430	$17,823	$49,254	$10,386,739

第2年供款共

$591,042

第2年利息

$380,673

第2年共還本金

$210,370

第3年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
25	$31,377	$17,877	$49,254	$10,368,862
26	$31,323	$17,931	$49,254	$10,350,931
27	$31,268	$17,985	$49,254	$10,332,946
28	$31,214	$18,039	$49,254	$10,314,907
29	$31,160	$18,094	$49,254	$10,296,813
30	$31,105	$18,149	$49,254	$10,278,664
31	$31,050	$18,203	$49,254	$10,260,461
32	$30,995	$18,258	$49,254	$10,242,202
33	$30,940	$18,314	$49,254	$10,223,889
34	$30,885	$18,369	$49,254	$10,205,520
35	$30,829	$18,424	$49,254	$10,187,095
36	$30,774	$18,480	$49,254	$10,168,615

第3年供款共

$591,042

第3年利息

$372,919

第3年共還本金

$218,124

第4年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
37	$30,718	$18,536	$49,254	$10,150,080
38	$30,662	$18,592	$49,254	$10,131,488
39	$30,606	$18,648	$49,254	$10,112,840
40	$30,549	$18,704	$49,254	$10,094,135
41	$30,493	$18,761	$49,254	$10,075,374
42	$30,436	$18,818	$49,254	$10,056,557
43	$30,379	$18,874	$49,254	$10,037,683
44	$30,322	$18,931	$49,254	$10,018,751
45	$30,265	$18,989	$49,254	$9,999,763
46	$30,208	$19,046	$49,254	$9,980,717
47	$30,150	$19,103	$49,254	$9,961,613
48	$30,092	$19,161	$49,254	$9,942,452

第4年供款共

$591,042

第4年利息

$364,879

第4年共還本金

$226,163

第5年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
49	$30,034	$19,219	$49,254	$9,923,233
50	$29,976	$19,277	$49,254	$9,903,956
51	$29,918	$19,335	$49,254	$9,884,621
52	$29,860	$19,394	$49,254	$9,865,227
53	$29,801	$19,452	$49,254	$9,845,775
54	$29,742	$19,511	$49,254	$9,826,263
55	$29,684	$19,570	$49,254	$9,806,693
56	$29,624	$19,629	$49,254	$9,787,064
57	$29,565	$19,688	$49,254	$9,767,376
58	$29,506	$19,748	$49,254	$9,747,628
59	$29,446	$19,808	$49,254	$9,727,820
60	$29,386	$19,867	$49,254	$9,707,953

第5年供款共

$591,042

第5年利息

$356,543

第5年共還本金

$234,499

第6年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
61	$29,326	$19,927	$49,254	$9,688,025
62	$29,266	$19,988	$49,254	$9,668,038
63	$29,206	$20,048	$49,254	$9,647,990
64	$29,145	$20,109	$49,254	$9,627,881
65	$29,084	$20,169	$49,254	$9,607,712
66	$29,023	$20,230	$49,254	$9,587,482
67	$28,962	$20,291	$49,254	$9,567,190
68	$28,901	$20,353	$49,254	$9,546,838
69	$28,839	$20,414	$49,254	$9,526,424
70	$28,778	$20,476	$49,254	$9,505,948
71	$28,716	$20,538	$49,254	$9,485,410
72	$28,654	$20,600	$49,254	$9,464,810

第6年供款共

$591,042

第6年利息

$347,900

第6年共還本金

$243,143

第7年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
73	$28,592	$20,662	$49,254	$9,444,148
74	$28,529	$20,724	$49,254	$9,423,424
75	$28,467	$20,787	$49,254	$9,402,637
76	$28,404	$20,850	$49,254	$9,381,787
77	$28,341	$20,913	$49,254	$9,360,875
78	$28,278	$20,976	$49,254	$9,339,899
79	$28,214	$21,039	$49,254	$9,318,860
80	$28,151	$21,103	$49,254	$9,297,757
81	$28,087	$21,167	$49,254	$9,276,590
82	$28,023	$21,231	$49,254	$9,255,360
83	$27,959	$21,295	$49,254	$9,234,065
84	$27,895	$21,359	$49,254	$9,212,706

第7年供款共

$591,042

第7年利息

$338,938

第7年共還本金

$252,104

第8年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
85	$27,830	$21,423	$49,254	$9,191,283
86	$27,765	$21,488	$49,254	$9,169,794
87	$27,700	$21,553	$49,254	$9,148,241
88	$27,635	$21,618	$49,254	$9,126,623
89	$27,570	$21,684	$49,254	$9,104,939
90	$27,505	$21,749	$49,254	$9,083,190
91	$27,439	$21,815	$49,254	$9,061,376
92	$27,373	$21,881	$49,254	$9,039,495
93	$27,307	$21,947	$49,254	$9,017,548
94	$27,241	$22,013	$49,254	$8,995,535
95	$27,174	$22,080	$49,254	$8,973,456
96	$27,107	$22,146	$49,254	$8,951,310

第8年供款共

$591,042

第8年利息

$329,646

第8年共還本金

$261,397

第9年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
97	$27,040	$22,213	$49,254	$8,929,096
98	$26,973	$22,280	$49,254	$8,906,816
99	$26,906	$22,348	$49,254	$8,884,469
100	$26,838	$22,415	$49,254	$8,862,054
101	$26,771	$22,483	$49,254	$8,839,571
102	$26,703	$22,551	$49,254	$8,817,020
103	$26,635	$22,619	$49,254	$8,794,401
104	$26,566	$22,687	$49,254	$8,771,714
105	$26,498	$22,756	$49,254	$8,748,959
106	$26,429	$22,824	$49,254	$8,726,134
107	$26,360	$22,893	$49,254	$8,703,241
108	$26,291	$22,963	$49,254	$8,680,278

第9年供款共

$591,042

第9年利息

$320,011

第9年共還本金

$271,031

第10年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
109	$26,222	$23,032	$49,254	$8,657,247
110	$26,152	$23,101	$49,254	$8,634,145
111	$26,082	$23,171	$49,254	$8,610,974
112	$26,012	$23,241	$49,254	$8,587,733
113	$25,942	$23,311	$49,254	$8,564,421
114	$25,872	$23,382	$49,254	$8,541,039
115	$25,801	$23,452	$49,254	$8,517,587
116	$25,730	$23,523	$49,254	$8,494,064
117	$25,659	$23,594	$49,254	$8,470,469
118	$25,588	$23,666	$49,254	$8,446,803
119	$25,516	$23,737	$49,254	$8,423,066
120	$25,445	$23,809	$49,254	$8,399,257

第10年供款共

$591,042

第10年利息

$310,022

第10年共還本金

$281,021

第11年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
121	$25,373	$23,881	$49,254	$8,375,377
122	$25,301	$23,953	$49,254	$8,351,424
123	$25,228	$24,025	$49,254	$8,327,398
124	$25,156	$24,098	$49,254	$8,303,301
125	$25,083	$24,171	$49,254	$8,279,130
126	$25,010	$24,244	$49,254	$8,254,886
127	$24,937	$24,317	$49,254	$8,230,569
128	$24,863	$24,390	$49,254	$8,206,179
129	$24,789	$24,464	$49,254	$8,181,715
130	$24,716	$24,538	$49,254	$8,157,177
131	$24,641	$24,612	$49,254	$8,132,565
132	$24,567	$24,686	$49,254	$8,107,879

第11年供款共

$591,042

第11年利息

$299,664

第11年共還本金

$291,379

第12年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
133	$24,493	$24,761	$49,254	$8,083,118
134	$24,418	$24,836	$49,254	$8,058,282
135	$24,343	$24,911	$49,254	$8,033,371
136	$24,267	$24,986	$49,254	$8,008,385
137	$24,192	$25,062	$49,254	$7,983,323
138	$24,116	$25,137	$49,254	$7,958,186
139	$24,040	$25,213	$49,254	$7,932,973
140	$23,964	$25,289	$49,254	$7,907,684
141	$23,888	$25,366	$49,254	$7,882,318
142	$23,811	$25,442	$49,254	$7,856,875
143	$23,734	$25,519	$49,254	$7,831,356
144	$23,657	$25,596	$49,254	$7,805,760

第12年供款共

$591,042

第12年利息

$288,924

第12年共還本金

$302,119

第13年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
145	$23,580	$25,674	$49,254	$7,780,086
146	$23,502	$25,751	$49,254	$7,754,335
147	$23,425	$25,829	$49,254	$7,728,506
148	$23,347	$25,907	$49,254	$7,702,599
149	$23,268	$25,985	$49,254	$7,676,614
150	$23,190	$26,064	$49,254	$7,650,550
151	$23,111	$26,143	$49,254	$7,624,408
152	$23,032	$26,221	$49,254	$7,598,186
153	$22,953	$26,301	$49,254	$7,571,885
154	$22,873	$26,380	$49,254	$7,545,505
155	$22,794	$26,460	$49,254	$7,519,045
156	$22,714	$26,540	$49,254	$7,492,506

第13年供款共

$591,042

第13年利息

$277,788

第13年共還本金

$313,254

第14年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
157	$22,634	$26,620	$49,254	$7,465,886
158	$22,553	$26,700	$49,254	$7,439,185
159	$22,473	$26,781	$49,254	$7,412,404
160	$22,392	$26,862	$49,254	$7,385,542
161	$22,310	$26,943	$49,254	$7,358,599
162	$22,229	$27,024	$49,254	$7,331,575
163	$22,147	$27,106	$49,254	$7,304,469
164	$22,066	$27,188	$49,254	$7,277,281
165	$21,983	$27,270	$49,254	$7,250,011
166	$21,901	$27,352	$49,254	$7,222,658
167	$21,818	$27,435	$49,254	$7,195,223
168	$21,736	$27,518	$49,254	$7,167,705

第14年供款共

$591,042

第14年利息

$266,242

第14年共還本金

$324,800

第15年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
169	$21,652	$27,601	$49,254	$7,140,104
170	$21,569	$27,684	$49,254	$7,112,420
171	$21,485	$27,768	$49,254	$7,084,652
172	$21,402	$27,852	$49,254	$7,056,800
173	$21,317	$27,936	$49,254	$7,028,864
174	$21,233	$28,021	$49,254	$7,000,843
175	$21,148	$28,105	$49,254	$6,972,738
176	$21,063	$28,190	$49,254	$6,944,548
177	$20,978	$28,275	$49,254	$6,916,273
178	$20,893	$28,361	$49,254	$6,887,912
179	$20,807	$28,446	$49,254	$6,859,466
180	$20,721	$28,532	$49,254	$6,830,933

第15年供款共

$591,042

第15年利息

$254,271

第15年共還本金

$336,772

第16年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
181	$20,635	$28,618	$49,254	$6,802,315
182	$20,549	$28,705	$49,254	$6,773,610
183	$20,462	$28,792	$49,254	$6,744,818
184	$20,375	$28,879	$49,254	$6,715,940
185	$20,288	$28,966	$49,254	$6,686,974
186	$20,200	$29,053	$49,254	$6,657,921
187	$20,112	$29,141	$49,254	$6,628,780
188	$20,024	$29,229	$49,254	$6,599,551
189	$19,936	$29,317	$49,254	$6,570,233
190	$19,848	$29,406	$49,254	$6,540,827
191	$19,759	$29,495	$49,254	$6,511,332
192	$19,670	$29,584	$49,254	$6,481,749

第16年供款共

$591,042

第16年利息

$241,858

第16年共還本金

$349,185

第17年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
193	$19,580	$29,673	$49,254	$6,452,075
194	$19,491	$29,763	$49,254	$6,422,312
195	$19,401	$29,853	$49,254	$6,392,460
196	$19,311	$29,943	$49,254	$6,362,517
197	$19,220	$30,033	$49,254	$6,332,483
198	$19,129	$30,124	$49,254	$6,302,359
199	$19,038	$30,215	$49,254	$6,272,144
200	$18,947	$30,306	$49,254	$6,241,837
201	$18,856	$30,398	$49,254	$6,211,439
202	$18,764	$30,490	$49,254	$6,180,950
203	$18,672	$30,582	$49,254	$6,150,368
204	$18,579	$30,674	$49,254	$6,119,693

第17年供款共

$591,042

第17年利息

$228,987

第17年共還本金

$362,055

第18年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
205	$18,487	$30,767	$49,254	$6,088,926
206	$18,394	$30,860	$49,254	$6,058,067
207	$18,300	$30,953	$49,254	$6,027,113
208	$18,207	$31,047	$49,254	$5,996,067
209	$18,113	$31,140	$49,254	$5,964,926
210	$18,019	$31,234	$49,254	$5,933,692
211	$17,925	$31,329	$49,254	$5,902,363
212	$17,830	$31,423	$49,254	$5,870,939
213	$17,735	$31,518	$49,254	$5,839,421
214	$17,640	$31,614	$49,254	$5,807,807
215	$17,544	$31,709	$49,254	$5,776,098
216	$17,449	$31,805	$49,254	$5,744,293

第18年供款共

$591,042

第18年利息

$215,643

第18年共還本金

$375,400

第19年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
217	$17,353	$31,901	$49,254	$5,712,392
218	$17,256	$31,997	$49,254	$5,680,395
219	$17,160	$32,094	$49,254	$5,648,301
220	$17,063	$32,191	$49,254	$5,616,110
221	$16,965	$32,288	$49,254	$5,583,822
222	$16,868	$32,386	$49,254	$5,551,436
223	$16,770	$32,484	$49,254	$5,518,953
224	$16,672	$32,582	$49,254	$5,486,371
225	$16,573	$32,680	$49,254	$5,453,691
226	$16,475	$32,779	$49,254	$5,420,912
227	$16,376	$32,878	$49,254	$5,388,034
228	$16,276	$32,977	$49,254	$5,355,057

第19年供款共

$591,042

第19年利息

$201,806

第19年共還本金

$389,237

第20年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
229	$16,177	$33,077	$49,254	$5,321,980
230	$16,077	$33,177	$49,254	$5,288,803
231	$15,977	$33,277	$49,254	$5,255,526
232	$15,876	$33,377	$49,254	$5,222,149
233	$15,775	$33,478	$49,254	$5,188,671
234	$15,674	$33,579	$49,254	$5,155,091
235	$15,573	$33,681	$49,254	$5,121,410
236	$15,471	$33,783	$49,254	$5,087,628
237	$15,369	$33,885	$49,254	$5,053,743
238	$15,267	$33,987	$49,254	$5,019,756
239	$15,164	$34,090	$49,254	$4,985,666
240	$15,061	$34,193	$49,254	$4,951,474

第20年供款共

$591,042

第20年利息

$187,459

第20年共還本金

$403,583

第21年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
241	$14,958	$34,296	$49,254	$4,917,178
242	$14,854	$34,400	$49,254	$4,882,778
243	$14,750	$34,503	$49,254	$4,848,275
244	$14,646	$34,608	$49,254	$4,813,667
245	$14,541	$34,712	$49,254	$4,778,955
246	$14,436	$34,817	$49,254	$4,744,138
247	$14,331	$34,922	$49,254	$4,709,215
248	$14,226	$35,028	$49,254	$4,674,187
249	$14,120	$35,134	$49,254	$4,639,054
250	$14,014	$35,240	$49,254	$4,603,814
251	$13,907	$35,346	$49,254	$4,568,468
252	$13,801	$35,453	$49,254	$4,533,015

第21年供款共

$591,042

第21年利息

$172,584

第21年共還本金

$418,459

第22年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
253	$13,693	$35,560	$49,254	$4,497,455
254	$13,586	$35,667	$49,254	$4,461,787
255	$13,478	$35,775	$49,254	$4,426,012
256	$13,370	$35,883	$49,254	$4,390,129
257	$13,262	$35,992	$49,254	$4,354,137
258	$13,153	$36,100	$49,254	$4,318,037
259	$13,044	$36,209	$49,254	$4,281,827
260	$12,935	$36,319	$49,254	$4,245,508
261	$12,825	$36,429	$49,254	$4,209,080
262	$12,715	$36,539	$49,254	$4,172,541
263	$12,605	$36,649	$49,254	$4,135,892
264	$12,494	$36,760	$49,254	$4,099,133

第22年供款共

$591,042

第22年利息

$157,160

第22年共還本金

$433,882

第23年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
265	$12,383	$36,871	$49,254	$4,062,262
266	$12,271	$36,982	$49,254	$4,025,280
267	$12,160	$37,094	$49,254	$3,988,186
268	$12,048	$37,206	$49,254	$3,950,980
269	$11,935	$37,318	$49,254	$3,913,662
270	$11,823	$37,431	$49,254	$3,876,231
271	$11,709	$37,544	$49,254	$3,838,687
272	$11,596	$37,658	$49,254	$3,801,029
273	$11,482	$37,771	$49,254	$3,763,258
274	$11,368	$37,885	$49,254	$3,725,372
275	$11,254	$38,000	$49,254	$3,687,373
276	$11,139	$38,115	$49,254	$3,649,258

第23年供款共

$591,042

第23年利息

$141,168

第23年共還本金

$449,875

第24年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
277	$11,024	$38,230	$49,254	$3,611,028
278	$10,908	$38,345	$49,254	$3,572,683
279	$10,792	$38,461	$49,254	$3,534,222
280	$10,676	$38,577	$49,254	$3,495,645
281	$10,560	$38,694	$49,254	$3,456,951
282	$10,443	$38,811	$49,254	$3,418,140
283	$10,326	$38,928	$49,254	$3,379,212
284	$10,208	$39,046	$49,254	$3,340,167
285	$10,090	$39,163	$49,254	$3,301,003
286	$9,972	$39,282	$49,254	$3,261,722
287	$9,853	$39,400	$49,254	$3,222,321
288	$9,734	$39,519	$49,254	$3,182,802

第24年供款共

$591,042

第24年利息

$124,586

第24年共還本金

$466,456

第25年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
289	$9,615	$39,639	$49,254	$3,143,163
290	$9,495	$39,759	$49,254	$3,103,404
291	$9,375	$39,879	$49,254	$3,063,526
292	$9,254	$39,999	$49,254	$3,023,527
293	$9,134	$40,120	$49,254	$2,983,407
294	$9,012	$40,241	$49,254	$2,943,165
295	$8,891	$40,363	$49,254	$2,902,803
296	$8,769	$40,485	$49,254	$2,862,318
297	$8,647	$40,607	$49,254	$2,821,711
298	$8,524	$40,730	$49,254	$2,780,982
299	$8,401	$40,853	$49,254	$2,740,129
300	$8,277	$40,976	$49,254	$2,699,153

第25年供款共

$591,042

第25年利息

$107,393

第25年共還本金

$483,649

第26年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
301	$8,154	$41,100	$49,254	$2,658,053
302	$8,030	$41,224	$49,254	$2,616,829
303	$7,905	$41,349	$49,254	$2,575,480
304	$7,780	$41,473	$49,254	$2,534,007
305	$7,655	$41,599	$49,254	$2,492,408
306	$7,529	$41,724	$49,254	$2,450,684
307	$7,403	$41,850	$49,254	$2,408,833
308	$7,277	$41,977	$49,254	$2,366,857
309	$7,150	$42,104	$49,254	$2,324,753
310	$7,023	$42,231	$49,254	$2,282,522
311	$6,895	$42,358	$49,254	$2,240,164
312	$6,767	$42,486	$49,254	$2,197,677

第26年供款共

$591,042

第26年利息

$89,567

第26年共還本金

$501,476

第27年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
313	$6,639	$42,615	$49,254	$2,155,063
314	$6,510	$42,743	$49,254	$2,112,319
315	$6,381	$42,873	$49,254	$2,069,446
316	$6,251	$43,002	$49,254	$2,026,444
317	$6,122	$43,132	$49,254	$1,983,312
318	$5,991	$43,262	$49,254	$1,940,050
319	$5,861	$43,393	$49,254	$1,896,657
320	$5,729	$43,524	$49,254	$1,853,133
321	$5,598	$43,656	$49,254	$1,809,478
322	$5,466	$43,787	$49,254	$1,765,690
323	$5,334	$43,920	$49,254	$1,721,770
324	$5,201	$44,052	$49,254	$1,677,718

第27年供款共

$591,042

第27年利息

$71,083

第27年共還本金

$519,959

第28年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
325	$5,068	$44,185	$49,254	$1,633,533
326	$4,935	$44,319	$49,254	$1,589,214
327	$4,801	$44,453	$49,254	$1,544,761
328	$4,666	$44,587	$49,254	$1,500,174
329	$4,532	$44,722	$49,254	$1,455,452
330	$4,397	$44,857	$49,254	$1,410,595
331	$4,261	$44,992	$49,254	$1,365,603
332	$4,125	$45,128	$49,254	$1,320,475
333	$3,989	$45,265	$49,254	$1,275,210
334	$3,852	$45,401	$49,254	$1,229,809
335	$3,715	$45,538	$49,254	$1,184,270
336	$3,577	$45,676	$49,254	$1,138,594

第28年供款共

$591,042

第28年利息

$51,918

第28年共還本金

$539,124

第29年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
337	$3,440	$45,814	$49,254	$1,092,780
338	$3,301	$45,952	$49,254	$1,046,828
339	$3,162	$46,091	$49,254	$1,000,736
340	$3,023	$46,230	$49,254	$954,506
341	$2,883	$46,370	$49,254	$908,136
342	$2,743	$46,510	$49,254	$861,626
343	$2,603	$46,651	$49,254	$814,975
344	$2,462	$46,792	$49,254	$768,183
345	$2,321	$46,933	$49,254	$721,250
346	$2,179	$47,075	$49,254	$674,175
347	$2,037	$47,217	$49,254	$626,958
348	$1,894	$47,360	$49,254	$579,599

第29年供款共

$591,042

第29年利息

$32,047

第29年共還本金

$558,995

第30年

Term #	Interest Payment	Principal Repayment	Instalment	Outstanding Balance
349	$1,751	$47,503	$49,254	$532,096
350	$1,607	$47,646	$49,254	$484,450
351	$1,463	$47,790	$49,254	$436,660
352	$1,319	$47,934	$49,254	$388,725
353	$1,174	$48,079	$49,254	$340,646
354	$1,029	$48,225	$49,254	$292,422
355	$883	$48,370	$49,254	$244,052
356	$737	$48,516	$49,254	$195,535
357	$591	$48,663	$49,254	$146,872
358	$444	$48,810	$49,254	$98,063
359	$296	$48,957	$49,254	$49,105
360	$148	$49,105	$49,254	$0

第30年供款共

$591,042

第30年利息

$11,444

第30年共還本金

$579,599

receipt_long Repayment Schedule request_quote Expense restart_alt Clear

Online Listing Find Property

分享

Property Price

Loan %

Mort. Insurance info

Total Expense HK$15,261,275

Disclaimer

Recommended properties

Mort. Insurance
info